Buy these buildings from listed price and look at the results:
| Projection |
No.
of units |
Price |
Price
per unit |
Price per
room |
Price per
room X 4.5 |
GRM
Ratio |
NRM
Ratio |
Cap
Rate |
DCR
Ratio |
Money down |
Expected
yields |
| 2618932 |
22 |
4 263 000 $ |
193 773 $ |
45 839 $ |
206 274 $ |
15.95 |
23.185 |
0.04 |
1.20 |
1 342 450 $ |
2 % |
5 % |
15 % |
| Yields of the investment |
| Cashdown |
1 342 450 $ |
|
| Before capitalization |
30 493 $ |
2 % |
| After capitalization 30 493 $ + 37 313 $ (average mortgage paid) = |
67 807 $ |
5 % |
| After capitalization and appreciation (PV) |
203 604 $ |
15 % |
| Ratios |
| Price per unit |
= 4 263 000 $ ÷ 22 logements |
193 773 $ |
| Price per room |
= 4 263 000 $ ÷ 93,0 pièces |
45 839 $ |
| Price per room x 4 1/2 |
|
206 274 $ |
| GRM ratio |
4 263 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.95 |
| NRM ratio |
4 263 000 $ ÷
183 868 $ (Net income) |
23.185 |
| Cap. Rate |
183 868 $ (Net income) ÷
4 263 000 $ |
4.31 % |
| DCR ratio |
183 868 $ (Net income) ÷
153 375 $ |
1.20 |
To obtain further information on incomes, expenses, projections or any other question,
please contact us at info@blocdirect.com or by phone : 418.871.0088, 514.956.8788, 1.877.591.0088. |
 |
